[EPMB] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
28-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -77.05%
YoY- 170.29%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 300,143 215,240 147,259 74,290 239,149 172,060 101,626 105.44%
PBT 25,671 15,488 9,852 5,483 23,804 15,408 8,300 111.84%
Tax -1,411 -268 -172 -1,307 -5,605 -3,197 -2,029 -21.45%
NP 24,260 15,220 9,680 4,176 18,199 12,211 6,271 145.82%
-
NP to SH 19,188 11,677 7,185 4,176 18,199 12,211 6,271 110.33%
-
Tax Rate 5.50% 1.73% 1.75% 23.84% 23.55% 20.75% 24.45% -
Total Cost 275,883 200,020 137,579 70,114 220,950 159,849 95,355 102.65%
-
Net Worth 205,204 0 0 107,139 100,527 93,492 92,779 69.51%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 5,496 3,660 1,829 - 5,777 1,710 - -
Div Payout % 28.65% 31.35% 25.47% - 31.75% 14.01% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 205,204 0 0 107,139 100,527 93,492 92,779 69.51%
NOSH 122,145 122,016 121,986 121,749 115,549 114,014 111,782 6.07%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 8.08% 7.07% 6.57% 5.62% 7.61% 7.10% 6.17% -
ROE 9.35% 0.00% 0.00% 3.90% 18.10% 13.06% 6.76% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 245.73 176.40 120.72 61.02 206.97 150.91 90.91 93.69%
EPS 11.80 7.20 4.42 3.43 15.75 10.71 5.61 63.94%
DPS 4.50 3.00 1.50 0.00 5.00 1.50 0.00 -
NAPS 1.68 0.00 0.00 0.88 0.87 0.82 0.83 59.80%
Adjusted Per Share Value based on latest NOSH - 121,749
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 136.50 97.89 66.97 33.79 108.76 78.25 46.22 105.43%
EPS 8.73 5.31 3.27 1.90 8.28 5.55 2.85 110.48%
DPS 2.50 1.66 0.83 0.00 2.63 0.78 0.00 -
NAPS 0.9332 0.00 0.00 0.4873 0.4572 0.4252 0.4219 69.51%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.66 0.69 0.64 0.75 0.78 0.80 0.98 -
P/RPS 0.27 0.39 0.53 1.23 0.38 0.53 1.08 -60.21%
P/EPS 4.20 7.21 10.87 21.87 4.95 7.47 17.47 -61.23%
EY 23.80 13.87 9.20 4.57 20.19 13.39 5.72 158.02%
DY 6.82 4.35 2.34 0.00 6.41 1.87 0.00 -
P/NAPS 0.39 0.00 0.00 0.85 0.90 0.98 1.18 -52.10%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 24/11/05 30/08/05 28/04/05 25/02/05 08/11/04 18/08/04 -
Price 0.69 0.67 0.69 0.71 0.81 0.71 0.92 -
P/RPS 0.28 0.38 0.57 1.16 0.39 0.47 1.01 -57.38%
P/EPS 4.39 7.00 11.71 20.70 5.14 6.63 16.40 -58.36%
EY 22.77 14.28 8.54 4.83 19.44 15.08 6.10 140.05%
DY 6.52 4.48 2.17 0.00 6.17 2.11 0.00 -
P/NAPS 0.41 0.00 0.00 0.81 0.93 0.87 1.11 -48.42%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment